Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.44% first-year return on $56,661 initial cash invested.
20.44%
Cash On Cash
13.35%
Cap Rate
2.14
DSCR
$3,094
Rent
$965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,094 income − $2,129 expenses = $965 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,661
Downpayment
20%
$36,820
Closing costs
1%
$1,841
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,094
Total Expenses
$2,129
Mortgage P&I
31%
$959
Property Taxes
2%
$53
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340